Jinxin Fertility Group Limited (HKG:1951)
Hong Kong
· Delayed Price · Currency is HKD 2.800
-0.060 (-2.10%)
May 15, 2025, 4:08 PM HKT
Jinxin Fertility Group Cash Flow Statement
Financials in millions CNY. Fiscal year is January - December.
Millions CNY. Fiscal year is Jan - Dec.
Fiscal Year | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | 2016 - 2019 |
|---|---|---|---|---|---|---|
Period Ending | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 | Dec '20 Dec 31, 2020 | 2016 - 2019 |
| Net Income | 283.1 | 344.72 | 121.12 | 339.9 | 251.62 | Upgrade
|
| Depreciation & Amortization | 277.8 | 286.19 | 261.39 | 169.62 | 130.29 | Upgrade
|
| Loss (Gain) From Sale of Assets | 0.06 | 1.07 | 34.54 | 0 | -0.05 | Upgrade
|
| Loss (Gain) From Sale of Investments | 4.89 | -6.12 | 39.74 | -40.86 | -20.53 | Upgrade
|
| Loss (Gain) on Equity Investments | -5.15 | -4.95 | 0.02 | 10.11 | - | Upgrade
|
| Stock-Based Compensation | 47.29 | 53.43 | 33.02 | 76.34 | 83.65 | Upgrade
|
| Other Operating Activities | 54.69 | 10.33 | -59.11 | 34.13 | -29.41 | Upgrade
|
| Change in Accounts Receivable | -61.38 | 3.88 | -45.16 | -61.2 | -26.9 | Upgrade
|
| Change in Inventory | 11.48 | 0.12 | -7.24 | -4.72 | 1.81 | Upgrade
|
| Change in Accounts Payable | -39.37 | 36.06 | 75.83 | -45.57 | -31.56 | Upgrade
|
| Change in Other Net Operating Assets | 55.78 | -40.23 | 87.56 | -134.32 | -50.87 | Upgrade
|
| Operating Cash Flow | 629.2 | 684.48 | 541.74 | 343.45 | 308.04 | Upgrade
|
| Operating Cash Flow Growth | -8.08% | 26.35% | 57.73% | 11.50% | -31.94% | Upgrade
|
| Capital Expenditures | -262.36 | -173.57 | -959.39 | -79.83 | -266.15 | Upgrade
|
| Sale of Property, Plant & Equipment | 1.85 | 41.21 | 0.35 | 2.19 | 0.16 | Upgrade
|
| Cash Acquisitions | - | - | -874.28 | -1,227 | -287.47 | Upgrade
|
| Sale (Purchase) of Intangibles | - | - | - | - | -57.22 | Upgrade
|
| Investment in Securities | -40.24 | -192.21 | 262.25 | -86.34 | 1,961 | Upgrade
|
| Other Investing Activities | 7.48 | -50.47 | 193.23 | -175.04 | -197.94 | Upgrade
|
| Investing Cash Flow | -293.27 | -375.04 | -1,378 | -1,566 | 1,152 | Upgrade
|
| Short-Term Debt Issued | 3.71 | 2.15 | 4.18 | 41.44 | 61.63 | Upgrade
|
| Long-Term Debt Issued | 3,294 | 640.06 | 1,900 | 17.46 | 162.54 | Upgrade
|
| Total Debt Issued | 3,298 | 642.21 | 1,904 | 58.9 | 224.17 | Upgrade
|
| Short-Term Debt Repaid | -0.16 | -26.48 | -342.88 | -18.1 | -16.5 | Upgrade
|
| Long-Term Debt Repaid | -3,405 | -765.28 | -583.7 | -50.7 | -27.15 | Upgrade
|
| Total Debt Repaid | -3,405 | -791.76 | -926.58 | -68.8 | -43.65 | Upgrade
|
| Net Debt Issued (Repaid) | -106.84 | -149.55 | 977.78 | -9.9 | 180.52 | Upgrade
|
| Issuance of Common Stock | - | 999.59 | 83.77 | 1,056 | - | Upgrade
|
| Repurchase of Common Stock | -51.31 | - | - | -40.95 | -60.24 | Upgrade
|
| Common Dividends Paid | -150 | -10.5 | -158.68 | - | -149.68 | Upgrade
|
| Other Financing Activities | -150.14 | -1,790 | -442.74 | -49.7 | -26.19 | Upgrade
|
| Financing Cash Flow | -458.29 | -950.45 | 460.14 | 955.05 | -55.58 | Upgrade
|
| Foreign Exchange Rate Adjustments | 1.85 | 2.39 | 16.62 | -7.56 | -19.49 | Upgrade
|
| Net Cash Flow | -120.51 | -638.62 | -359.34 | -275.23 | 1,385 | Upgrade
|
| Free Cash Flow | 366.84 | 510.92 | -417.65 | 263.62 | 41.89 | Upgrade
|
| Free Cash Flow Growth | -28.20% | - | - | 529.31% | -76.10% | Upgrade
|
| Free Cash Flow Margin | 13.05% | 18.32% | -17.66% | 14.34% | 2.94% | Upgrade
|
| Free Cash Flow Per Share | 0.14 | 0.19 | -0.16 | 0.10 | 0.02 | Upgrade
|
| Cash Interest Paid | 143.24 | 182.06 | 87.94 | 20.78 | 13.39 | Upgrade
|
| Cash Income Tax Paid | 127.49 | 162.45 | 122.2 | 47.1 | 51.22 | Upgrade
|
| Levered Free Cash Flow | 238.49 | 287.38 | -535.18 | 421.78 | 73.52 | Upgrade
|
| Unlevered Free Cash Flow | 274.37 | 337.15 | -490.27 | 434.99 | 81.88 | Upgrade
|
| Change in Net Working Capital | 64.35 | 129.19 | 3.65 | -36.75 | -42.76 | Upgrade
|
Updated Sep 26, 2024. Source: S&P Global Market Intelligence. Standard template. Financial Sources.